Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $111k initial cash invested.
-6.33%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$3,302
Rent
-$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $3,886 expenses = $584 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,360
Closing costs
1%
$4,418
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$3,886
Mortgage P&I
66%
$2,189
Property Taxes
9%
$306
Home Insurance
5%
$158
HOA
3%
$111
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363